ℹ️This listing contains market data from public sources. Prices are approximate and may not reflect current availability.

购买hotel

My Resort @ River — 4BR+, 172 sqm

Dusit, bangkok|My Resort @ River

฿18.9M฿110K/m²

District Investment Score

Investment Score

Create a free account to unlock more details

Price Analysis

This property฿110K/m²

District avg (Hotels)฿96K/m²

This property

Below avgAt avgAbove avg

Slightly Above15% above market

Above market average for Hotels in Dusit

172 m²

平方米

—

楼层

配套设施

Price History

+8.1%over 6 months

Demo data

Property Timeline

TodayActive

฿18.9M

Days on market: 5

Mar 21, 2026Listed

฿18.9M

Source: Market Data

Price has been stable since first listed.

Location & Nearby Schools

PropertySchools

Price Analysis

This property฿110K/m²

District avg฿90K/m²

City avg฿120K/m²

-50% belowMarket avg+50% above

OVERPRICED+22.8% vs district

-7.9% vs city average

Price Analysis

Create a free account to unlock more details

Investment Calculator

Purchase Price (THB)

Monthly Rent (THB)

Enter purchase price and monthly rent to calculate

Cash Flow Calculator

Purchase Price฿18.9M

Down Payment30%

Interest Rate6% /yr

Loan Term

Monthly Rent (THB)

Using district average rent

Vacancy Rate5%

Maintenance2% /yr

Net Monthly Cash Flow

฿-108137.59190052777/mo

Monthly Breakdown

Mortgage Payment-฿85K

Rental Income (after vacancy)+฿19K

Common Area Fee (172m² x ฿50)-฿9K

Maintenance-฿32K

Insurance + Tax-฿2K

Investment Metrics

Annual ROI on Down Payment-22.8%

Break-even PeriodN/A (negative cash flow)

Total Cost (25yr)฿38.2M

Total Rental Income (25yr)฿5.8M

Total Interest Paid฿12.4M

Down payment: ฿5.7M (30%)Loan: ฿13.3M

Comparable Properties

Similar type, same district, similar size. Avg price/m²: ฿74K(Your property: +49.3%)

Property	Price	Price/m²	Area	Beds	Type
My Resort @ River — 4BR+, 180 sqm	฿1.8M	฿10K	180m²	-	sale
My Resort @ River — 4BR+, 156 sqm	฿2.2M	฿14K	156m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿2.6M	฿14K	177m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿16.8M	฿94K	178m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿16.9M	฿95K	177m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿17.9M	฿100K	178m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿17.9M	฿100K	178m²	-	sale
My Resort @ River — 4BR+, 175 sqm	฿17.9M	฿102K	175m²	-	sale
My Resort @ River — 4BR+, 178 sqm	฿18.0M	฿101K	178m²	-	sale
My Resort @ River — 4BR+, 177 sqm	฿18.5M	฿105K	177m²	-	sale

Comparable Properties

Create a free account to unlock more details

This is market data from public sources. No agent contact is available for this listing.

Interested in properties like this?

Browse our verified listings

附近学校

NIST International School

฿700K – ฿1.1M/yr

4.7

My Resort @ River — 4BR+, 172 sqm

Price Analysis

配套设施

Price History

Property Timeline

Location & Nearby Schools

Price Analysis

Investment Calculator

Cash Flow Calculator

Comparable Properties

附近学校

More in Dusit

Wan Vayla Na Chaophraya — 4BR+, 186 sqm

Wan Vayla Na Chaophraya — 4BR+, 279 sqm

Wan Vayla Na Chaophraya — 3BR, 87 sqm

Wan Vayla Na Chaophraya — 4BR+, 186 sqm